[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 300.79%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 49,214 23,658 89,978 68,052 44,755 22,011 87,669 -32.02%
PBT 1,124 402 -5,680 505 126 183 1,299 -9.22%
Tax 0 0 -759 0 0 0 0 -
NP 1,124 402 -6,439 505 126 183 1,299 -9.22%
-
NP to SH 1,124 402 -6,439 505 126 183 1,299 -9.22%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,090 23,256 96,417 67,547 44,629 21,828 86,370 -32.39%
-
Net Worth 48,626 48,200 47,650 54,492 54,200 53,905 53,875 -6.62%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 48,626 48,200 47,650 54,492 54,200 53,905 53,875 -6.62%
NOSH 39,858 20,000 19,937 19,960 20,000 19,891 19,953 58.81%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.28% 1.70% -7.16% 0.74% 0.28% 0.83% 1.48% -
ROE 2.31% 0.83% -13.51% 0.93% 0.23% 0.34% 2.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 123.47 118.29 451.30 340.93 223.78 110.66 439.36 -57.19%
EPS 2.82 2.01 -16.15 2.53 0.63 0.92 6.51 -42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 2.41 2.39 2.73 2.71 2.71 2.70 -41.20%
Adjusted Per Share Value based on latest NOSH - 19,947
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.54 5.55 21.09 15.95 10.49 5.16 20.55 -32.00%
EPS 0.26 0.09 -1.51 0.12 0.03 0.04 0.30 -9.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.113 0.1117 0.1277 0.1271 0.1264 0.1263 -6.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.29 0.66 0.64 0.74 0.86 0.95 0.85 -
P/RPS 0.23 0.56 0.14 0.22 0.38 0.86 0.19 13.62%
P/EPS 10.28 32.84 -1.98 29.25 136.51 103.26 13.06 -14.78%
EY 9.72 3.05 -50.46 3.42 0.73 0.97 7.66 17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.27 0.32 0.35 0.31 -15.72%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 -
Price 0.42 0.28 0.67 0.74 0.90 0.90 0.88 -
P/RPS 0.34 0.24 0.15 0.22 0.40 0.81 0.20 42.57%
P/EPS 14.89 13.93 -2.07 29.25 142.86 97.83 13.52 6.66%
EY 6.71 7.18 -48.20 3.42 0.70 1.02 7.40 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.12 0.28 0.27 0.33 0.33 0.33 2.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment